segro (rugby gateway 3) limited
segro (rugby gateway 3) limited Company Information
Company Number
09680962
Next Accounts
Sep 2025
Industry
Development of building projects
Shareholders
segro properties limited
Group Structure
View All
Contact
Registered Address
1 new burlington place, london, W1S 2HR
Website
https://www.segro.comsegro (rugby gateway 3) limited Estimated Valuation
Pomanda estimates the enterprise value of SEGRO (RUGBY GATEWAY 3) LIMITED at £4.2m based on a Turnover of £3.3m and 1.27x industry multiple (adjusted for size and gross margin).
segro (rugby gateway 3) limited Estimated Valuation
Pomanda estimates the enterprise value of SEGRO (RUGBY GATEWAY 3) LIMITED at £13m based on an EBITDA of £1.4m and a 9.22x industry multiple (adjusted for size and gross margin).
segro (rugby gateway 3) limited Estimated Valuation
Pomanda estimates the enterprise value of SEGRO (RUGBY GATEWAY 3) LIMITED at £84.2m based on Net Assets of £61.2m and 1.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Segro (rugby Gateway 3) Limited Overview
Segro (rugby Gateway 3) Limited is a live company located in london, W1S 2HR with a Companies House number of 09680962. It operates in the development of building projects sector, SIC Code 41100. Founded in July 2015, it's largest shareholder is segro properties limited with a 100% stake. Segro (rugby Gateway 3) Limited is a established, small sized company, Pomanda has estimated its turnover at £3.3m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Segro (rugby Gateway 3) Limited Health Check
Pomanda's financial health check has awarded Segro (Rugby Gateway 3) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs
6 Strong
0 Regular
2 Weak
Size
annual sales of £3.3m, make it larger than the average company (£2.6m)
£3.3m - Segro (rugby Gateway 3) Limited
£2.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a faster rate (4.8%)
6% - Segro (rugby Gateway 3) Limited
4.8% - Industry AVG
Production
with a gross margin of 97.6%, this company has a lower cost of product (26.6%)
97.6% - Segro (rugby Gateway 3) Limited
26.6% - Industry AVG
Profitability
an operating margin of 42.4% make it more profitable than the average company (7%)
42.4% - Segro (rugby Gateway 3) Limited
7% - Industry AVG
Employees
with 5 employees, this is below the industry average (7)
- Segro (rugby Gateway 3) Limited
7 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Segro (rugby Gateway 3) Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £665.6k, this is more efficient (£299.2k)
- Segro (rugby Gateway 3) Limited
£299.2k - Industry AVG
Debtor Days
it gets paid by customers after 73 days, this is later than average (28 days)
73 days - Segro (rugby Gateway 3) Limited
28 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Segro (rugby Gateway 3) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Segro (rugby Gateway 3) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Segro (rugby Gateway 3) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 12.9%, this is a lower level of debt than the average (73.2%)
12.9% - Segro (rugby Gateway 3) Limited
73.2% - Industry AVG
SEGRO (RUGBY GATEWAY 3) LIMITED financials
Segro (Rugby Gateway 3) Limited's latest turnover from December 2023 is £3.3 million and the company has net assets of £61.2 million. According to their latest financial statements, we estimate that Segro (Rugby Gateway 3) Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 3,328,000 | 3,449,000 | 2,779,000 | 2,779,000 | 2,767,000 | 2,770,000 | 2,778,000 | 548,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 80,000 | 80,000 | 75,000 | 74,000 | 63,000 | 71,000 | 74,000 | 4,000 |
| Gross Profit | 3,248,000 | 3,369,000 | 2,704,000 | 2,705,000 | 2,704,000 | 2,699,000 | 2,704,000 | 544,000 |
| Admin Expenses | 1,837,000 | 21,010,000 | -20,224,000 | -5,806,000 | -1,306,000 | 22,000 | -5,973,000 | -5,548,000 |
| Operating Profit | 1,411,000 | -17,641,000 | 22,928,000 | 8,511,000 | 4,010,000 | 2,677,000 | 8,677,000 | 6,092,000 |
| Interest Payable | 186,000 | 246,000 | 406,000 | 890,000 | 1,034,000 | 1,061,000 | 1,904,000 | 1,303,000 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 619,000 |
| Pre-Tax Profit | 1,225,000 | -17,887,000 | 22,522,000 | 7,621,000 | 2,976,000 | 1,616,000 | 6,773,000 | 5,408,000 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 1,225,000 | -17,887,000 | 22,522,000 | 7,621,000 | 2,976,000 | 1,616,000 | 6,773,000 | 5,408,000 |
| Dividends Paid | 2,700,000 | 1,500,000 | 1,500,000 | 1,000,000 | 1,000,000 | 0 | 0 | 0 |
| Retained Profit | -1,475,000 | -19,387,000 | 21,022,000 | 6,621,000 | 1,976,000 | 1,616,000 | 6,773,000 | 5,408,000 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | ||||||||
| EBITDA* | 1,411,000 | -17,641,000 | 22,928,000 | 8,511,000 | 4,010,000 | 2,677,000 | 8,677,000 | 6,092,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 69,499,000 | 71,016,000 | 91,812,000 | 71,372,000 | 65,353,000 | 63,826,000 | 63,858,000 | 57,625,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 69,499,000 | 71,016,000 | 91,812,000 | 71,372,000 | 65,353,000 | 63,826,000 | 63,858,000 | 57,625,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 669,000 | 1,512,000 | 558,000 | 563,000 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 669,000 | 1,512,000 | 558,000 | 563,000 | 0 | 0 | 0 | 0 |
| total assets | 70,168,000 | 72,528,000 | 92,370,000 | 71,935,000 | 65,353,000 | 63,826,000 | 63,858,000 | 57,625,000 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,000 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 798,000 | 796,000 | 669,000 | 669,000 | 669,000 | 668,000 | 898,000 | 694,000 |
| total current liabilities | 798,000 | 796,000 | 669,000 | 669,000 | 669,000 | 668,000 | 898,000 | 725,000 |
| loans | 8,216,000 | 9,103,000 | 9,685,000 | 48,872,000 | 48,911,000 | 49,361,000 | 50,779,000 | 51,492,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 8,216,000 | 9,103,000 | 9,685,000 | 48,872,000 | 48,911,000 | 49,361,000 | 50,779,000 | 51,492,000 |
| total liabilities | 9,014,000 | 9,899,000 | 10,354,000 | 49,541,000 | 49,580,000 | 50,029,000 | 51,677,000 | 52,217,000 |
| net assets | 61,154,000 | 62,629,000 | 82,016,000 | 22,394,000 | 15,773,000 | 13,797,000 | 12,181,000 | 5,408,000 |
| total shareholders funds | 61,154,000 | 62,629,000 | 82,016,000 | 22,394,000 | 15,773,000 | 13,797,000 | 12,181,000 | 5,408,000 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | 1,411,000 | -17,641,000 | 22,928,000 | 8,511,000 | 4,010,000 | 2,677,000 | 8,677,000 | 6,092,000 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -843,000 | 954,000 | -5,000 | 563,000 | 0 | 0 | 0 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | -31,000 | 31,000 |
| Accruals and Deferred Income | 2,000 | 127,000 | 0 | 0 | 1,000 | -230,000 | 204,000 | 694,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 2,256,000 | -18,468,000 | 22,933,000 | 7,948,000 | 4,011,000 | 2,447,000 | 8,850,000 | 6,817,000 |
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | -1,517,000 | -20,796,000 | 20,440,000 | 6,019,000 | 1,527,000 | -32,000 | 6,233,000 | 57,625,000 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -887,000 | -582,000 | -39,187,000 | -39,000 | -450,000 | -1,418,000 | -713,000 | 51,492,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | -186,000 | -246,000 | -406,000 | -890,000 | -1,034,000 | -1,061,000 | -1,904,000 | -684,000 |
| cash flow from financing | -1,073,000 | -828,000 | -993,000 | -929,000 | -1,484,000 | -2,479,000 | -2,617,000 | 50,808,000 |
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
segro (rugby gateway 3) limited Credit Report and Business Information
Segro (rugby Gateway 3) Limited Competitor Analysis
Perform a competitor analysis for segro (rugby gateway 3) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in W1S area or any other competitors across 12 key performance metrics.
segro (rugby gateway 3) limited Ownership
SEGRO (RUGBY GATEWAY 3) LIMITED group structure
Segro (Rugby Gateway 3) Limited has no subsidiary companies.
Ultimate parent company
2 parents
SEGRO (RUGBY GATEWAY 3) LIMITED
09680962
segro (rugby gateway 3) limited directors
Segro (Rugby Gateway 3) Limited currently has 4 directors. The longest serving directors include Mr Andrew Pilsworth (Jul 2015) and Mr David Proctor (Nov 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Pilsworth | United Kingdom | 50 years | Jul 2015 | - | Director |
| Mr David Proctor | United Kingdom | 51 years | Nov 2020 | - | Director |
| Mr Daniel Holford | England | 38 years | Dec 2023 | - | Director |
| Mr Paras Patel | United Kingdom | 41 years | Dec 2023 | - | Director |
P&L
December 2023turnover
3.3m
-4%
operating profit
1.4m
-108%
gross margin
97.6%
-0.09%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
61.2m
-0.02%
total assets
70.2m
-0.03%
cash
0
0%
net assets
Total assets minus all liabilities
segro (rugby gateway 3) limited company details
company number
09680962
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
July 2015
age
10
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
1 new burlington place, london, W1S 2HR
Bank
-
Legal Advisor
-
segro (rugby gateway 3) limited Charges & Mortgages
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We did not find charges/mortgages relating to segro (rugby gateway 3) limited.
segro (rugby gateway 3) limited Capital Raised & Share Issues BETA
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for SEGRO (RUGBY GATEWAY 3) LIMITED. This can take several minutes, an email will notify you when this has completed.
segro (rugby gateway 3) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
